Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2554790 |
53 |
10 205 000 $ |
192 547 $ |
42 257 $ |
190 155 $ |
16.95 |
25.292 |
0.04 |
1.22 |
3 627 036 $ |
2 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
3 627 036 $ |
|
| Before capitalization |
72 424 $ |
2 % |
| After capitalization 72 424 $ + 89 125 $ (average mortgage paid) = |
161 549 $ |
4 % |
| After capitalization and appreciation (PV) |
486 628 $ |
13 % |
| Ratios |
| Price per unit |
= 10 205 000 $ ÷ 53 logements |
192 547 $ |
| Price per room |
= 10 205 000 $ ÷ 241,5 pièces |
42 257 $ |
| Price per room x 4 1/2 |
|
190 155 $ |
| GRM ratio |
10 205 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
16.95 |
| NRM ratio |
10 205 000 $ ÷
403 484 $ (Net income) |
25.292 |
| Cap. Rate |
403 484 $ (Net income) ÷
10 205 000 $ |
3.95 % |
| DCR ratio |
403 484 $ (Net income) ÷
331 061 $ |
1.22 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
